XML 16 R5.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Cash Flows Statement (Unaudited) - USD ($)
6 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Cash flows from operating activities:    
Net loss $ (8,914,839) $ (453,631)
Adjustments to reconcile net loss to cash flows from operating activities:    
Loss on extinguishment of debt 5,670,387 0
Fair value change in derivative debt 36,737 (154,452)
Stock compensation expense 541,668 0
Issuance of common stock for service fee 2,155,000 0
Depreciation expense 0 2,320
Allowance for doubtful accounts 0 41,187
Provision for inventory obsolescence 0 39,306
Changes in operating assets and liabilities:    
Accounts receivable 267,008 (10,427)
Inventory 55 46,834
Undeposited funds 10,749 0
Employee advance 2,150 0
Prepaid expense 276 0
Other assets (135,745) 14,035
Bank overdraft 32,255 0
Accounts payable and accrued liabilities (316,923) 482,396
Company credit card (6,129) 0
Customer deposits (4,479) 0
Payroll liabilities 9,456 0
Sales tax payable 44 0
Accrued compensation and personnel related payables 0 (154,089)
Accrued interest 38,418 60,701
Net cash flows used in operating activities (613,912) (85,820)
Cash flows from investing activities:    
Loan receivables 91,971 0
Cash acquired from acquisition of SWC 209,214 0
Net cash provided by investing activities 301,185 0
Cash flows from financing activities:    
Proceeds from issuance of common stock 270,000 0
Proceeds from loan 63,625 (124,018)
Proceeds from increase of production line of credit 0 50,000
Net cash from financing activities 333,625 (74,018)
Net change in cash 20,899 (159,838)
Cash, beginning of period 0 159,381
Cash, end of period 20,899 (457)
Cash paid during the period for:    
Interest 0 121
Income taxes 0 0
Supplemental disclosure of non-cash financing activities    
Debts settled through shares issuance $ 1,838,056 $ 0